Flat
M5
3 beds
2 baths
The Gateway, Trafford Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£17,435
↗ 31%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
115%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £10,801 | £10,869 | £10,949 | £11,031 | £11,121 | £54,772 |
| Profit Before Tax | £3,815 | £3,966 | £4,257 | £4,555 | £4,933 | £21,525 |
| Profit After Tax | £3,090 | £3,212 | £3,448 | £3,690 | £3,996 | £17,435 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £8,640 | £8,929 | £14,243 | £16,113 | £17,165 | £65,089 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change